Nucleus Software Exports Ltd
NSE:NUCLEUS
Income Statement
Earnings Waterfall
Nucleus Software Exports Ltd
Income Statement
Nucleus Software Exports Ltd
| Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 031
N/A
|
1 151
+12%
|
1 267
+10%
|
1 370
+8%
|
1 481
+8%
|
1 650
+11%
|
1 843
+12%
|
2 031
+10%
|
2 212
+9%
|
2 381
+8%
|
2 534
+6%
|
2 708
+7%
|
2 887
+7%
|
3 050
+6%
|
3 101
+2%
|
3 207
+3%
|
3 284
+2%
|
3 261
-1%
|
3 213
-1%
|
3 056
-5%
|
2 918
-5%
|
2 774
-5%
|
2 768
0%
|
2 770
+0%
|
2 705
-2%
|
2 686
-1%
|
2 723
+1%
|
2 777
+2%
|
2 823
+2%
|
2 919
+3%
|
2 898
-1%
|
2 904
+0%
|
2 938
+1%
|
3 061
+4%
|
3 166
+3%
|
3 320
+5%
|
3 462
+4%
|
3 393
-2%
|
3 439
+1%
|
3 399
-1%
|
3 531
+4%
|
3 585
+2%
|
3 564
-1%
|
3 569
+0%
|
3 487
-2%
|
3 538
+1%
|
3 647
+3%
|
3 714
+2%
|
3 724
+0%
|
3 768
+1%
|
3 816
+1%
|
3 945
+3%
|
4 118
+4%
|
4 301
+4%
|
4 512
+5%
|
4 681
+4%
|
4 840
+3%
|
4 955
+2%
|
5 022
+1%
|
5 096
+1%
|
5 208
+2%
|
5 251
+1%
|
5 339
+2%
|
5 276
-1%
|
5 135
-3%
|
4 936
-4%
|
4 708
-5%
|
4 683
-1%
|
4 972
+6%
|
5 176
+4%
|
5 336
+3%
|
5 813
+9%
|
6 345
+9%
|
7 124
+12%
|
7 876
+11%
|
8 224
+4%
|
8 265
+0%
|
8 150
-1%
|
8 120
0%
|
8 136
+0%
|
8 323
+2%
|
8 546
+3%
|
8 659
+1%
|
8 802
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(597)
|
(629)
|
(676)
|
(739)
|
(805)
|
(928)
|
(1 049)
|
(1 148)
|
(1 251)
|
(1 376)
|
(1 487)
|
(1 605)
|
(1 744)
|
(1 889)
|
(1 983)
|
(2 090)
|
(2 230)
|
(2 201)
|
(2 155)
|
(2 078)
|
(1 973)
|
(1 890)
|
(1 858)
|
(1 856)
|
(282)
|
0
|
0
|
0
|
(311)
|
0
|
0
|
0
|
(203)
|
(50)
|
(50)
|
(50)
|
(320)
|
0
|
0
|
0
|
(143)
|
0
|
0
|
0
|
(145)
|
0
|
0
|
0
|
(148)
|
0
|
0
|
0
|
(143)
|
0
|
0
|
0
|
(127)
|
0
|
0
|
0
|
(127)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
|
| Gross Profit |
434
N/A
|
522
+20%
|
591
+13%
|
631
+7%
|
676
+7%
|
722
+7%
|
794
+10%
|
884
+11%
|
961
+9%
|
1 005
+5%
|
1 046
+4%
|
1 104
+5%
|
1 143
+4%
|
1 161
+2%
|
1 118
-4%
|
1 116
0%
|
1 054
-6%
|
1 059
+0%
|
1 058
0%
|
978
-8%
|
945
-3%
|
884
-7%
|
910
+3%
|
914
+0%
|
2 423
+165%
|
0
N/A
|
0
N/A
|
0
N/A
|
2 511
N/A
|
740
-71%
|
0
N/A
|
0
N/A
|
2 734
N/A
|
1 548
-43%
|
2 371
+53%
|
3 270
+38%
|
3 143
-4%
|
3 393
+8%
|
3 439
+1%
|
3 399
-1%
|
3 389
0%
|
0
N/A
|
0
N/A
|
0
N/A
|
3 342
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 576
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 976
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 714
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 082
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 060
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 896
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 263
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
8 167
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
8 221
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(212)
|
(237)
|
(247)
|
(255)
|
(274)
|
(272)
|
(297)
|
(339)
|
(390)
|
(414)
|
(436)
|
(478)
|
(500)
|
(502)
|
(585)
|
(608)
|
(718)
|
(621)
|
(557)
|
(494)
|
(478)
|
(476)
|
(499)
|
(521)
|
(2 207)
|
(2 411)
|
(2 457)
|
(2 526)
|
(2 227)
|
(2 594)
|
(2 554)
|
(2 534)
|
(2 332)
|
(2 558)
|
(2 659)
|
(2 745)
|
(2 535)
|
(2 856)
|
(2 885)
|
(2 901)
|
(2 849)
|
(3 107)
|
(3 226)
|
(3 322)
|
(3 156)
|
(3 295)
|
(3 275)
|
(3 258)
|
(3 145)
|
(3 326)
|
(3 371)
|
(3 444)
|
(3 459)
|
(3 703)
|
(3 854)
|
(4 028)
|
(3 936)
|
(4 277)
|
(4 347)
|
(4 388)
|
(4 266)
|
(4 259)
|
(4 222)
|
(4 126)
|
(3 902)
|
(4 133)
|
(4 189)
|
(4 379)
|
(4 676)
|
(4 850)
|
(4 962)
|
(5 026)
|
(4 879)
|
(5 249)
|
(5 582)
|
(5 919)
|
(6 105)
|
(6 431)
|
(6 606)
|
(6 767)
|
(6 683)
|
(6 955)
|
(7 150)
|
(7 301)
|
|
| Selling, General & Administrative |
(203)
|
(228)
|
(232)
|
(244)
|
(257)
|
(270)
|
(295)
|
(332)
|
(375)
|
(398)
|
(414)
|
(439)
|
(451)
|
(505)
|
(565)
|
(613)
|
(620)
|
(596)
|
(544)
|
(469)
|
(400)
|
(456)
|
(485)
|
(510)
|
(2 088)
|
(862)
|
(1 156)
|
(1 479)
|
(2 122)
|
(1 800)
|
(1 828)
|
(1 841)
|
(2 238)
|
(1 849)
|
(1 883)
|
(1 933)
|
(2 412)
|
(2 039)
|
(2 088)
|
(2 131)
|
(2 691)
|
(2 323)
|
(2 432)
|
(2 510)
|
(2 980)
|
(2 465)
|
(2 432)
|
(2 398)
|
(2 976)
|
(2 467)
|
(2 523)
|
(2 596)
|
(3 342)
|
(2 881)
|
(2 974)
|
(3 088)
|
(3 820)
|
(3 205)
|
(3 244)
|
(3 284)
|
(4 111)
|
(3 159)
|
(3 266)
|
(3 274)
|
(3 753)
|
(3 469)
|
(3 498)
|
(3 633)
|
(4 516)
|
(3 987)
|
(4 030)
|
(4 037)
|
(4 683)
|
(4 197)
|
(4 441)
|
(4 703)
|
(5 943)
|
(5 068)
|
(5 206)
|
(5 342)
|
(6 517)
|
(5 420)
|
(5 528)
|
(5 605)
|
|
| Depreciation & Amortization |
(35)
|
(42)
|
(48)
|
(45)
|
(48)
|
(50)
|
(52)
|
(61)
|
(69)
|
(79)
|
(92)
|
(107)
|
(119)
|
(127)
|
(133)
|
(134)
|
(133)
|
(131)
|
(125)
|
(121)
|
(113)
|
(106)
|
(100)
|
(94)
|
(93)
|
(88)
|
(84)
|
(79)
|
(75)
|
(70)
|
(65)
|
(63)
|
(61)
|
(61)
|
(65)
|
(68)
|
(79)
|
(92)
|
(104)
|
(115)
|
(120)
|
(122)
|
(124)
|
(123)
|
(122)
|
(121)
|
(121)
|
(123)
|
(112)
|
(100)
|
(86)
|
(72)
|
(70)
|
(70)
|
(72)
|
(98)
|
(74)
|
(112)
|
(125)
|
(120)
|
(126)
|
(141)
|
(145)
|
(141)
|
(136)
|
(134)
|
(130)
|
(135)
|
(151)
|
(175)
|
(192)
|
(202)
|
(184)
|
(172)
|
(158)
|
(144)
|
(143)
|
(148)
|
(151)
|
(152)
|
(145)
|
(143)
|
(142)
|
(150)
|
|
| Other Operating Expenses |
26
|
32
|
32
|
35
|
31
|
47
|
50
|
53
|
54
|
62
|
71
|
68
|
69
|
130
|
113
|
139
|
35
|
105
|
112
|
96
|
35
|
87
|
85
|
84
|
(27)
|
(1 462)
|
(1 217)
|
(969)
|
(31)
|
(723)
|
(661)
|
(630)
|
(33)
|
(649)
|
(711)
|
(745)
|
(43)
|
(724)
|
(694)
|
(655)
|
(38)
|
(662)
|
(670)
|
(689)
|
(54)
|
(709)
|
(723)
|
(736)
|
(57)
|
(760)
|
(762)
|
(776)
|
(46)
|
(752)
|
(808)
|
(843)
|
(42)
|
(959)
|
(978)
|
(984)
|
(28)
|
(959)
|
(812)
|
(711)
|
(13)
|
(531)
|
(561)
|
(611)
|
(10)
|
(688)
|
(739)
|
(787)
|
(12)
|
(881)
|
(984)
|
(1 072)
|
(20)
|
(1 215)
|
(1 249)
|
(1 273)
|
(21)
|
(1 392)
|
(1 480)
|
(1 546)
|
|
| Operating Income |
222
N/A
|
285
+28%
|
343
+20%
|
376
+10%
|
402
+7%
|
450
+12%
|
497
+10%
|
544
+10%
|
571
+5%
|
591
+3%
|
611
+3%
|
626
+2%
|
643
+3%
|
659
+2%
|
533
-19%
|
509
-5%
|
336
-34%
|
438
+30%
|
501
+14%
|
484
-3%
|
467
-4%
|
408
-13%
|
411
+1%
|
393
-4%
|
215
-45%
|
275
+28%
|
267
-3%
|
251
-6%
|
285
+13%
|
326
+14%
|
344
+5%
|
370
+8%
|
403
+9%
|
454
+13%
|
458
+1%
|
525
+15%
|
608
+16%
|
538
-12%
|
554
+3%
|
498
-10%
|
540
+8%
|
478
-11%
|
338
-29%
|
247
-27%
|
187
-24%
|
243
+30%
|
372
+53%
|
457
+23%
|
431
-6%
|
441
+2%
|
445
+1%
|
501
+12%
|
517
+3%
|
598
+16%
|
657
+10%
|
652
-1%
|
778
+19%
|
678
-13%
|
675
-1%
|
708
+5%
|
816
+15%
|
992
+22%
|
1 117
+13%
|
1 150
+3%
|
1 158
+1%
|
803
-31%
|
518
-35%
|
304
-41%
|
220
-28%
|
326
+48%
|
374
+15%
|
787
+110%
|
1 383
+76%
|
1 875
+36%
|
2 294
+22%
|
2 305
+1%
|
2 062
-11%
|
1 720
-17%
|
1 514
-12%
|
1 369
-10%
|
1 538
+12%
|
1 591
+3%
|
1 509
-5%
|
1 501
0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(13)
|
0
|
0
|
0
|
(86)
|
(91)
|
(101)
|
20
|
(47)
|
(39)
|
(45)
|
(26)
|
(23)
|
(43)
|
(26)
|
77
|
(1)
|
(2)
|
(2)
|
171
|
(4)
|
(4)
|
(4)
|
180
|
(5)
|
(5)
|
(5)
|
35
|
(5)
|
(6)
|
(5)
|
89
|
63
|
126
|
182
|
236
|
167
|
104
|
48
|
309
|
(5)
|
(6)
|
(6)
|
285
|
(5)
|
(5)
|
(5)
|
229
|
(7)
|
(8)
|
(10)
|
285
|
(11)
|
(11)
|
(12)
|
135
|
(12)
|
(12)
|
(9)
|
307
|
(8)
|
(8)
|
(9)
|
312
|
(11)
|
(10)
|
(10)
|
475
|
(9)
|
(8)
|
(8)
|
650
|
(8)
|
(9)
|
(12)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(189)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
33
|
105
|
178
|
28
|
254
|
208
|
185
|
18
|
171
|
186
|
212
|
187
|
260
|
287
|
333
|
236
|
275
|
213
|
91
|
17
|
82
|
152
|
253
|
(1)
|
324
|
330
|
282
|
(3)
|
281
|
266
|
286
|
38
|
271
|
317
|
333
|
73
|
437
|
413
|
426
|
245
|
374
|
379
|
356
|
27
|
301
|
294
|
307
|
12
|
407
|
437
|
464
|
15
|
531
|
603
|
639
|
2
|
692
|
663
|
659
|
|
| Pre-Tax Income |
222
N/A
|
285
+28%
|
343
+20%
|
376
+10%
|
402
+7%
|
450
+12%
|
497
+10%
|
544
+10%
|
573
+5%
|
578
+1%
|
611
+6%
|
626
+2%
|
645
+3%
|
573
-11%
|
442
-23%
|
407
-8%
|
349
-14%
|
391
+12%
|
462
+18%
|
439
-5%
|
443
+1%
|
386
-13%
|
368
-5%
|
367
0%
|
299
-19%
|
307
+3%
|
370
+21%
|
427
+15%
|
483
+13%
|
576
+19%
|
547
-5%
|
551
+1%
|
601
+9%
|
620
+3%
|
640
+3%
|
732
+14%
|
832
+14%
|
792
-5%
|
836
+5%
|
826
-1%
|
867
+5%
|
816
-6%
|
677
-17%
|
520
-23%
|
439
-16%
|
492
+12%
|
628
+28%
|
759
+21%
|
743
-2%
|
760
+2%
|
770
+1%
|
777
+1%
|
799
+3%
|
873
+9%
|
919
+5%
|
933
+2%
|
963
+3%
|
942
-2%
|
983
+4%
|
1 031
+5%
|
1 168
+13%
|
1 418
+21%
|
1 519
+7%
|
1 564
+3%
|
1 538
-2%
|
1 165
-24%
|
885
-24%
|
650
-27%
|
555
-15%
|
619
+12%
|
659
+6%
|
1 085
+65%
|
1 711
+58%
|
2 271
+33%
|
2 721
+20%
|
2 760
+1%
|
2 558
-7%
|
2 242
-12%
|
2 109
-6%
|
1 999
-5%
|
2 191
+10%
|
2 274
+4%
|
2 163
-5%
|
1 959
-9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(15)
|
(21)
|
(25)
|
(29)
|
(31)
|
(31)
|
(27)
|
(23)
|
(22)
|
(20)
|
(30)
|
(29)
|
(27)
|
(15)
|
(6)
|
(21)
|
(26)
|
(47)
|
(60)
|
(51)
|
(59)
|
(50)
|
(43)
|
(56)
|
(35)
|
(46)
|
(84)
|
(117)
|
(130)
|
(150)
|
(135)
|
(116)
|
(149)
|
(179)
|
(191)
|
(172)
|
(189)
|
(144)
|
(168)
|
(197)
|
(219)
|
(217)
|
(162)
|
(130)
|
(114)
|
(111)
|
(138)
|
(160)
|
(81)
|
(108)
|
(115)
|
(120)
|
(173)
|
(187)
|
(197)
|
(186)
|
(218)
|
(207)
|
(228)
|
(252)
|
(278)
|
(330)
|
(348)
|
(377)
|
(359)
|
(289)
|
(218)
|
(150)
|
(146)
|
(162)
|
(178)
|
(301)
|
(433)
|
(565)
|
(679)
|
(689)
|
(642)
|
(559)
|
(541)
|
(496)
|
(561)
|
(594)
|
(550)
|
(490)
|
|
| Income from Continuing Operations |
208
|
264
|
318
|
347
|
371
|
419
|
470
|
521
|
552
|
558
|
581
|
597
|
617
|
558
|
437
|
387
|
323
|
344
|
402
|
388
|
384
|
336
|
326
|
311
|
263
|
261
|
286
|
310
|
353
|
426
|
413
|
435
|
452
|
441
|
449
|
560
|
643
|
648
|
667
|
629
|
647
|
599
|
515
|
390
|
325
|
381
|
490
|
599
|
662
|
652
|
655
|
657
|
626
|
686
|
721
|
747
|
745
|
735
|
755
|
779
|
890
|
1 088
|
1 171
|
1 187
|
1 180
|
876
|
668
|
500
|
409
|
457
|
481
|
784
|
1 278
|
1 706
|
2 041
|
2 071
|
1 916
|
1 682
|
1 567
|
1 504
|
1 630
|
1 680
|
1 612
|
1 470
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
208
N/A
|
264
+27%
|
318
+20%
|
347
+9%
|
371
+7%
|
419
+13%
|
470
+12%
|
521
+11%
|
552
+6%
|
558
+1%
|
581
+4%
|
597
+3%
|
617
+3%
|
558
-10%
|
437
-22%
|
387
-11%
|
323
-17%
|
344
+6%
|
402
+17%
|
388
-3%
|
384
-1%
|
336
-13%
|
326
-3%
|
311
-5%
|
263
-15%
|
261
-1%
|
286
+10%
|
310
+8%
|
353
+14%
|
426
+21%
|
413
-3%
|
435
+5%
|
452
+4%
|
441
-2%
|
449
+2%
|
560
+25%
|
643
+15%
|
648
+1%
|
667
+3%
|
629
-6%
|
647
+3%
|
599
-8%
|
515
-14%
|
390
-24%
|
325
-17%
|
381
+17%
|
490
+29%
|
599
+22%
|
662
+10%
|
652
-1%
|
655
+0%
|
657
+0%
|
626
-5%
|
686
+10%
|
721
+5%
|
747
+4%
|
745
0%
|
735
-1%
|
755
+3%
|
779
+3%
|
890
+14%
|
1 088
+22%
|
1 171
+8%
|
1 187
+1%
|
1 180
-1%
|
876
-26%
|
668
-24%
|
500
-25%
|
409
-18%
|
457
+12%
|
481
+5%
|
784
+63%
|
1 278
+63%
|
1 706
+33%
|
2 041
+20%
|
2 071
+1%
|
1 916
-7%
|
1 682
-12%
|
1 567
-7%
|
1 504
-4%
|
1 630
+8%
|
1 680
+3%
|
1 612
-4%
|
1 470
-9%
|
|
| EPS (Diluted) |
6.44
N/A
|
8.2
+27%
|
9.84
+20%
|
10.77
+9%
|
11.49
+7%
|
12.98
+13%
|
14.59
+12%
|
16.03
+10%
|
16.96
+6%
|
16.89
0%
|
17.87
+6%
|
18.3
+2%
|
18.93
+3%
|
17.1
-10%
|
13.38
-22%
|
11.93
-11%
|
9.96
-17%
|
10.6
+6%
|
12.24
+15%
|
11.99
-2%
|
11.86
-1%
|
10.36
-13%
|
10.06
-3%
|
9.6
-5%
|
8.13
-15%
|
8.02
-1%
|
8.78
+9%
|
9.57
+9%
|
10.91
+14%
|
13.16
+21%
|
12.74
-3%
|
13.44
+5%
|
13.95
+4%
|
13.6
-3%
|
13.86
+2%
|
17.27
+25%
|
19.87
+15%
|
20.02
+1%
|
20.34
+2%
|
19.43
-4%
|
19.98
+3%
|
18.52
-7%
|
15.91
-14%
|
12.03
-24%
|
10.03
-17%
|
11.76
+17%
|
15.13
+29%
|
18.49
+22%
|
20.43
+10%
|
20.19
-1%
|
20.58
+2%
|
22.64
+10%
|
20.44
-10%
|
23.66
+16%
|
24.86
+5%
|
25.76
+4%
|
25.7
0%
|
25.35
-1%
|
26.02
+3%
|
26.87
+3%
|
30.68
+14%
|
37.5
+22%
|
40.38
+8%
|
40.94
+1%
|
40.67
-1%
|
30.21
-26%
|
22.93
-24%
|
17.23
-25%
|
14.3
-17%
|
17.04
+19%
|
17.95
+5%
|
29.26
+63%
|
47.73
+63%
|
63.72
+34%
|
76.22
+20%
|
77.36
+1%
|
71.56
-7%
|
62.83
-12%
|
58.53
-7%
|
57.1
-2%
|
61.4
+8%
|
63.81
+4%
|
61.26
-4%
|
55.82
-9%
|
|